{"ticker":"GWAV","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":829631.0,"Share Issued":829631.0,"Net Debt":11253762.0,"Total Debt":13167461.0,"Tangible Book Value":11196216.0,"Invested Capital":37148604.0,"Working Capital":-17967325.0,"Net Tangible Assets":11196666.0,"Capital Lease Obligations":450823.0,"Common Stock Equity":24431966.0,"Preferred Stock Equity":450.0,"Total Capitalization":30075428.0,"Total Equity Gross Minority Interest":24432416.0,"Stockholders Equity":24432416.0,"Retained Earnings":-522414972.0,"Additional Paid In Capital":546846108.0,"Capital Stock":1280.0,"Common Stock":830.0,"Preferred Stock":450.0,"Total Liabilities Net Minority Interest":29493127.0,"Total Non Current Liabilities Net Minority Interest":5817799.0,"Long Term Debt And Capital Lease Obligation":5817799.0,"Long Term Capital Lease Obligation":174787.0,"Long Term Debt":5643012.0,"Current Liabilities":23675328.0,"Current Debt And Capital Lease Obligation":7349662.0,"Current Capital Lease Obligation":276036.0,"Current Debt":7073626.0,"Other Current Borrowings":1681767.0,"Line Of Credit":0.0,"Current Notes Payable":5391859.0,"Payables And Accrued Expenses":16325666.0,"Current Accrued Expenses":4885784.0,"Interest Payable":2940971.0,"Payables":11439882.0,"Other Payable":30933.0,"Dueto Related Parties Current":4914240.0,"Total Tax Payable":3946411.0,"Accounts Payable":2548298.0,"Total Assets":53925543.0,"Total Non Current Assets":48217540.0,"Non Current Prepaid Assets":31893.0,"Goodwill And Other Intangible Assets":13235750.0,"Other Intangible Assets":13235750.0,"Net PPE":34949897.0,"Accumulated Depreciation":-13346786.0,"Gross PPE":48296683.0,"Leases":2036384.0,"Other Properties":439727.0,"Machinery Furniture Equipment":41454823.0,"Buildings And Improvements":724170.0,"Land And Improvements":3641579.0,"Properties":0.0,"Current Assets":5708003.0,"Prepaid Assets":130616.0,"Inventory":2595617.0,"Other Inventories":2595617.0,"Finished Goods":0.0,"Receivables":1518894.0,"Accounts Receivable":1518894.0,"Cash Cash Equivalents And Short Term Investments":1462876.0,"Cash And Cash Equivalents":1462876.0,"Cash Financial":1462876.0},"2025-12-31":{"Ordinary Shares Number":829631.0,"Share Issued":829631.0,"Net Debt":12258419.0,"Total Debt":13700109.0,"Tangible Book Value":11961135.0,"Invested Capital":39130692.0,"Working Capital":-18339586.0,"Net Tangible Assets":11961585.0,"Capital Lease Obligations":505927.0,"Common Stock Equity":25936510.0,"Preferred Stock Equity":450.0,"Total Capitalization":31777698.0,"Total Equity Gross Minority Interest":25936960.0,"Stockholders Equity":25936960.0,"Retained Earnings":-520910428.0,"Additional Paid In Capital":546846108.0,"Capital Stock":1280.0,"Common Stock":830.0,"Preferred Stock":450.0,"Total Liabilities Net Minority Interest":29232096.0,"Total Non Current Liabilities Net Minority Interest":6074189.0,"Long Term Debt And Capital Lease Obligation":6074189.0,"Long Term Capital Lease Obligation":233451.0,"Long Term Debt":5840738.0,"Current Liabilities":23157907.0,"Current Debt And Capital Lease Obligation":7625920.0,"Current Capital Lease Obligation":272476.0,"Current Debt":7353444.0,"Other Current Borrowings":7190303.0,"Line Of Credit":163141.0,"Current Notes Payable":null,"Payables And Accrued Expenses":15531987.0,"Current Accrued Expenses":5055691.0,"Interest Payable":2849977.0,"Payables":10476296.0,"Other Payable":37400.0,"Dueto Related Parties Current":3542433.0,"Total Tax Payable":3946411.0,"Accounts Payable":2950052.0,"Total Assets":55169056.0,"Total Non Current Assets":50350735.0,"Non Current Prepaid Assets":31893.0,"Goodwill And Other Intangible Assets":13975375.0,"Other Intangible Assets":13975375.0,"Net PPE":36343467.0,"Accumulated Depreciation":-11961211.0,"Gross PPE":48304678.0,"Leases":2036384.0,"Other Properties":495457.0,"Machinery Furniture Equipment":41407088.0,"Buildings And Improvements":724170.0,"Land And Improvements":3641579.0,"Properties":0.0,"Current Assets":4818321.0,"Prepaid Assets":524691.0,"Inventory":2240943.0,"Other Inventories":2240943.0,"Finished Goods":0.0,"Receivables":1116924.0,"Accounts Receivable":1116924.0,"Cash Cash Equivalents And Short Term Investments":935763.0,"Cash And Cash Equivalents":935763.0,"Cash Financial":935763.0},"2025-09-30":{"Ordinary Shares Number":693431.0,"Share Issued":693431.0,"Net Debt":12054262.0,"Total Debt":14056981.0,"Tangible Book Value":17957122.0,"Invested Capital":46176751.0,"Working Capital":-13715081.0,"Net Tangible Assets":17957572.0,"Capital Lease Obligations":552352.0,"Common Stock Equity":32672122.0,"Preferred Stock Equity":450.0,"Total Capitalization":38830800.0,"Total Equity Gross Minority Interest":32672572.0,"Stockholders Equity":32672572.0,"Retained Earnings":-514174816.0,"Additional Paid In Capital":546846245.0,"Capital Stock":1143.0,"Common Stock":693.0,"Preferred Stock":450.0,"Total Liabilities Net Minority Interest":27178210.0,"Total Non Current Liabilities Net Minority Interest":6438014.0,"Long Term Debt And Capital Lease Obligation":6438014.0,"Long Term Capital Lease Obligation":279786.0,"Long Term Debt":6158228.0,"Current Liabilities":20740196.0,"Current Debt And Capital Lease Obligation":7618967.0,"Current Capital Lease Obligation":272566.0,"Current Debt":7346401.0,"Other Current Borrowings":1802425.0,"Line Of Credit":152117.0,"Current Notes Payable":5391859.0,"Payables And Accrued Expenses":13121229.0,"Current Accrued Expenses":5197236.0,"Interest Payable":2758985.0,"Payables":7923993.0,"Other Payable":28493.0,"Dueto Related Parties Current":2208742.0,"Total Tax Payable":3946411.0,"Accounts Payable":1740347.0,"Total Assets":59850782.0,"Total Non Current Assets":52825667.0,"Non Current Prepaid Assets":31893.0,"Goodwill And Other Intangible Assets":14715000.0,"Other Intangible Assets":14715000.0,"Net PPE":38078774.0,"Accumulated Depreciation":-10642192.0,"Gross PPE":48720966.0,"Leases":2036384.0,"Other Properties":559434.0,"Machinery Furniture Equipment":41759399.0,"Buildings And Improvements":724170.0,"Land And Improvements":3641579.0,"Properties":0.0,"Current Assets":7025115.0,"Prepaid Assets":928792.0,"Inventory":2777310.0,"Other Inventories":2777310.0,"Finished Goods":0.0,"Receivables":1868646.0,"Accounts Receivable":1868646.0,"Cash Cash Equivalents And Short Term Investments":1450367.0,"Cash And Cash Equivalents":1450367.0,"Cash Financial":1450367.0},"2025-06-30":{"Ordinary Shares Number":556087.0,"Share Issued":556087.0,"Net Debt":8565414.0,"Total Debt":14476422.0,"Tangible Book Value":22495176.0,"Invested Capital":51806840.0,"Working Capital":-9532569.0,"Net Tangible Assets":22495626.0,"Capital Lease Obligations":619383.0,"Common Stock Equity":37949801.0,"Preferred Stock Equity":450.0,"Total Capitalization":44266441.0,"Total Equity Gross Minority Interest":37950251.0,"Stockholders Equity":37950251.0,"Retained Earnings":-508895648.0,"Additional Paid In Capital":546844893.0,"Capital Stock":1006.0,"Common Stock":556.0,"Preferred Stock":450.0,"Total Liabilities Net Minority Interest":26172440.0,"Total Non Current Liabilities Net Minority Interest":6662917.0,"Long Term Debt And Capital Lease Obligation":6662917.0,"Long Term Capital Lease Obligation":346727.0,"Long Term Debt":6316190.0,"Current Liabilities":19509523.0,"Current Debt And Capital Lease Obligation":7813505.0,"Current Capital Lease Obligation":272656.0,"Current Debt":7540849.0,"Other Current Borrowings":2101647.0,"Line Of Credit":47343.0,"Current Notes Payable":5391859.0,"Payables And Accrued Expenses":11696018.0,"Current Accrued Expenses":4282329.0,"Interest Payable":2667992.0,"Payables":7413689.0,"Other Payable":30424.0,"Dueto Related Parties Current":1323106.0,"Total Tax Payable":3946412.0,"Accounts Payable":2113747.0,"Total Assets":64122691.0,"Total Non Current Assets":54145737.0,"Non Current Prepaid Assets":31893.0,"Goodwill And Other Intangible Assets":15454625.0,"Other Intangible Assets":15454625.0,"Net PPE":38659219.0,"Accumulated Depreciation":-9222886.0,"Gross PPE":47882105.0,"Leases":2036384.0,"Other Properties":617525.0,"Machinery Furniture Equipment":40862447.0,"Buildings And Improvements":724170.0,"Land And Improvements":3641579.0,"Properties":0.0,"Current Assets":9976954.0,"Prepaid Assets":1332893.0,"Inventory":1138232.0,"Other Inventories":1138232.0,"Finished Goods":0.0,"Receivables":2214204.0,"Accounts Receivable":2214204.0,"Cash Cash Equivalents And Short Term Investments":5291625.0,"Cash And Cash Equivalents":5291625.0,"Cash Financial":5291625.0},"2025-03-31":{"Ordinary Shares Number":519723.0,"Share Issued":519723.0,"Net Debt":7876309.0,"Total Debt":14421665.0,"Tangible Book Value":25338350.0,"Invested Capital":54910664.0,"Working Capital":-7478957.0,"Net Tangible Assets":25338800.0,"Capital Lease Obligations":1043601.0,"Common Stock Equity":41532600.0,"Preferred Stock Equity":450.0,"Total Capitalization":46715434.0,"Total Equity Gross Minority Interest":41533050.0,"Stockholders Equity":41533050.0,"Retained Earnings":-503978049.0,"Additional Paid In Capital":545510129.0,"Capital Stock":970.0,"Common Stock":520.0,"Preferred Stock":450.0,"Total Liabilities Net Minority Interest":25986815.0,"Total Non Current Liabilities Net Minority Interest":5884739.0,"Long Term Debt And Capital Lease Obligation":5884739.0,"Long Term Capital Lease Obligation":702355.0,"Long Term Debt":5182384.0,"Current Liabilities":20102076.0,"Current Debt And Capital Lease Obligation":8536926.0,"Current Capital Lease Obligation":341246.0,"Current Debt":8195680.0,"Other Current Borrowings":2344320.0,"Line Of Credit":459501.0,"Current Notes Payable":5391859.0,"Payables And Accrued Expenses":11565150.0,"Current Accrued Expenses":3658112.0,"Interest Payable":2576966.0,"Payables":7907038.0,"Other Payable":1359505.0,"Dueto Related Parties Current":862266.0,"Total Tax Payable":3946410.0,"Accounts Payable":1738857.0,"Total Assets":67519865.0,"Total Non Current Assets":54896746.0,"Non Current Prepaid Assets":31893.0,"Goodwill And Other Intangible Assets":16194250.0,"Other Intangible Assets":16194250.0,"Net PPE":38670603.0,"Accumulated Depreciation":-8309295.0,"Gross PPE":46979898.0,"Leases":2036384.0,"Other Properties":968066.0,"Machinery Furniture Equipment":39609699.0,"Buildings And Improvements":724170.0,"Land And Improvements":3641579.0,"Properties":0.0,"Current Assets":12623119.0,"Prepaid Assets":288445.0,"Inventory":4555050.0,"Other Inventories":4555050.0,"Finished Goods":0.0,"Receivables":2277869.0,"Accounts Receivable":2277869.0,"Cash Cash Equivalents And Short Term Investments":5501755.0,"Cash And Cash Equivalents":5501755.0,"Cash Financial":5501755.0}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":1187403.0,"Total Unusual Items":-4191.0,"Total Unusual Items Excluding Goodwill":-4191.0,"Net Income From Continuing Operation Net Minority Interest":-1504544.0,"Reconciled Depreciation":2257404.0,"Reconciled Cost Of Revenue":9405367.0,"EBITDA":1183212.0,"EBIT":-1074192.0,"Net Interest Income":-430352.0,"Interest Expense":430352.0,"Normalized Income":-1500353.0,"Net Income From Continuing And Discontinued Operation":-1504544.0,"Total Expenses":17345058.0,"Rent Expense Supplemental":307355.0,"Total Operating Income As Reported":-1073268.0,"Diluted Average Shares":829631.0,"Basic Average Shares":829631.0,"Diluted EPS":-1.81,"Basic EPS":-1.81,"Diluted NI Availto Com Stockholders":-1504544.0,"Net Income Common Stockholders":-1504544.0,"Otherunder Preferred Stock Dividend":0.0,"Net Income":-1504544.0,"Net Income Including Noncontrolling Interests":-1504544.0,"Net Income Continuous Operations":-1504544.0,"Tax Provision":0.0,"Pretax Income":-1504544.0,"Other Income Expense":-5115.0,"Other Non Operating Income Expenses":-924.0,"Special Income Charges":-4191.0,"Gain On Sale Of Ppe":-4191.0,"Other Special Charges":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-430352.0,"Interest Expense Non Operating":430352.0,"Operating Income":-1069077.0,"Operating Expense":7883961.0,"Other Operating Expenses":1483527.0,"Depreciation Amortization Depletion Income Statement":2201674.0,"Depreciation And Amortization In Income Statement":2201674.0,"Selling General And Administration":4198760.0,"Selling And Marketing Expense":12843.0,"General And Administrative Expense":4185917.0,"Other Gand A":1382053.0,"Rent And Landing Fees":307355.0,"Salaries And Wages":2496509.0,"Gross Profit":6814884.0,"Cost Of Revenue":9461097.0,"Total Revenue":16275981.0,"Operating Revenue":16275981.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-4027086.0,"Total Unusual Items":-46777.0,"Total Unusual Items Excluding Goodwill":-46777.0,"Net Income From Continuing Operation Net Minority Interest":-6735610.0,"Reconciled Depreciation":2295613.0,"Reconciled Cost Of Revenue":12770786.0,"EBITDA":-4073863.0,"EBIT":-6369476.0,"Net Interest Income":-366134.0,"Interest Expense":366134.0,"Normalized Income":-6688833.0,"Net Income From Continuing And Discontinued Operation":-6735610.0,"Total Expenses":21933209.0,"Rent Expense Supplemental":250724.0,"Total Operating Income As Reported":-6369476.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-6735610.0,"Net Income Common Stockholders":-6735610.0,"Otherunder Preferred Stock Dividend":0.0,"Net Income":-6735610.0,"Net Income Including Noncontrolling Interests":-6735610.0,"Net Income Continuous Operations":-6735610.0,"Tax Provision":0.0,"Pretax Income":-6735610.0,"Other Income Expense":-46777.0,"Other Non Operating Income Expenses":0.0,"Special Income Charges":-46777.0,"Gain On Sale Of Ppe":-46777.0,"Other Special Charges":0.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-366134.0,"Interest Expense Non Operating":366134.0,"Operating Income":-6322699.0,"Operating Expense":9098446.0,"Other Operating Expenses":1071305.0,"Depreciation Amortization Depletion Income Statement":2231636.0,"Depreciation And Amortization In Income Statement":2231636.0,"Selling General And Administration":5795505.0,"Selling And Marketing Expense":109083.0,"General And Administrative Expense":5686422.0,"Other Gand A":1793063.0,"Rent And Landing Fees":250724.0,"Salaries And Wages":3642635.0,"Gross Profit":2775747.0,"Cost Of Revenue":12834763.0,"Total Revenue":15610510.0,"Operating Revenue":15610510.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2999750.0,"Total Unusual Items":265405.0,"Total Unusual Items Excluding Goodwill":265405.0,"Net Income From Continuing Operation Net Minority Interest":-5277679.0,"Reconciled Depreciation":2217021.0,"Reconciled Cost Of Revenue":9120112.0,"EBITDA":-2734345.0,"EBIT":-4951366.0,"Net Interest Income":-326313.0,"Interest Expense":326313.0,"Normalized Income":-5543084.0,"Net Income From Continuing And Discontinued Operation":-5277679.0,"Total Expenses":17892823.0,"Rent Expense Supplemental":305356.0,"Total Operating Income As Reported":-4918340.0,"Diluted Average Shares":593980.0,"Basic Average Shares":593980.0,"Diluted EPS":-8.89,"Basic EPS":-8.89,"Diluted NI Availto Com Stockholders":-5277679.0,"Net Income Common Stockholders":-5277679.0,"Otherunder Preferred Stock Dividend":0.0,"Net Income":-5277679.0,"Net Income Including Noncontrolling Interests":-5277679.0,"Net Income Continuous Operations":-5277679.0,"Tax Provision":0.0,"Pretax Income":-5277679.0,"Other Income Expense":265405.0,"Other Non Operating Income Expenses":null,"Special Income Charges":265405.0,"Gain On Sale Of Ppe":298431.0,"Other Special Charges":33026.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-326313.0,"Interest Expense Non Operating":326313.0,"Operating Income":-5216771.0,"Operating Expense":8714621.0,"Other Operating Expenses":2070847.0,"Depreciation Amortization Depletion Income Statement":2158931.0,"Depreciation And Amortization In Income Statement":2158931.0,"Selling General And Administration":4484843.0,"Selling And Marketing Expense":10818.0,"General And Administrative Expense":4474025.0,"Other Gand A":1070006.0,"Rent And Landing Fees":305356.0,"Salaries And Wages":3098663.0,"Gross Profit":3497850.0,"Cost Of Revenue":9178202.0,"Total Revenue":12676052.0,"Operating Revenue":12676052.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2000713.0,"Total Unusual Items":925073.0,"Total Unusual Items Excluding Goodwill":925073.0,"Net Income From Continuing Operation Net Minority Interest":-4917599.0,"Reconciled Depreciation":2505510.0,"Reconciled Cost Of Revenue":8532576.0,"EBITDA":-1075640.0,"EBIT":-3581150.0,"Net Interest Income":-1336449.0,"Interest Expense":1336449.0,"Normalized Income":-5842672.0,"Net Income From Continuing And Discontinued Operation":-4917599.0,"Total Expenses":15558954.0,"Rent Expense Supplemental":247231.0,"Total Operating Income As Reported":-4651395.0,"Diluted Average Shares":547695.0,"Basic Average Shares":547695.0,"Diluted EPS":-8.97996,"Basic EPS":-8.97996,"Diluted NI Availto Com Stockholders":-4917599.0,"Net Income Common Stockholders":-4917599.0,"Otherunder Preferred Stock Dividend":0.0,"Net Income":-4917599.0,"Net Income Including Noncontrolling Interests":-4917599.0,"Net Income Continuous Operations":-4917599.0,"Tax Provision":0.0,"Pretax Income":-4917599.0,"Other Income Expense":981522.0,"Other Non Operating Income Expenses":56449.0,"Special Income Charges":925073.0,"Gain On Sale Of Ppe":-88723.0,"Other Special Charges":-1013796.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-1336449.0,"Interest Expense Non Operating":1336449.0,"Operating Income":-4562672.0,"Operating Expense":6675837.0,"Other Operating Expenses":827027.0,"Depreciation Amortization Depletion Income Statement":2154969.0,"Depreciation And Amortization In Income Statement":2154969.0,"Selling General And Administration":3693841.0,"Selling And Marketing Expense":0.0,"General And Administrative Expense":3693841.0,"Other Gand A":889080.0,"Rent And Landing Fees":247231.0,"Salaries And Wages":2557530.0,"Gross Profit":2113165.0,"Cost Of Revenue":8883117.0,"Total Revenue":10996282.0,"Operating Revenue":10996282.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1695174.0,"Total Unusual Items":39535.0,"Total Unusual Items Excluding Goodwill":39535.0,"Net Income From Continuing Operation Net Minority Interest":-4665739.0,"Reconciled Depreciation":2199247.0,"Reconciled Cost Of Revenue":3767043.0,"EBITDA":-1655639.0,"EBIT":-3854886.0,"Net Interest Income":-810853.0,"Interest Expense":810853.0,"Normalized Income":-4705274.0,"Net Income From Continuing And Discontinued Operation":-4665739.0,"Total Expenses":11254752.0,"Rent Expense Supplemental":216689.0,"Total Operating Income As Reported":-3881507.0,"Diluted Average Shares":429551.0,"Basic Average Shares":429551.0,"Diluted EPS":-17.85,"Basic EPS":-17.85,"Diluted NI Availto Com Stockholders":-7665703.0,"Net Income Common Stockholders":-7665703.0,"Otherunder Preferred Stock Dividend":2999964.0,"Net Income":-4665739.0,"Net Income Including Noncontrolling Interests":-4665739.0,"Net Income Continuous Operations":-4665739.0,"Tax Provision":0.0,"Pretax Income":-4665739.0,"Other Income Expense":66156.0,"Other Non Operating Income Expenses":26621.0,"Special Income Charges":39535.0,"Gain On Sale Of Ppe":39535.0,"Other Special Charges":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-810853.0,"Interest Expense Non Operating":810853.0,"Operating Income":-3921042.0,"Operating Expense":7407705.0,"Other Operating Expenses":1273857.0,"Depreciation Amortization Depletion Income Statement":2119243.0,"Depreciation And Amortization In Income Statement":2119243.0,"Selling General And Administration":4014605.0,"Selling And Marketing Expense":53399.0,"General And Administrative Expense":3961206.0,"Other Gand A":1670032.0,"Rent And Landing Fees":216689.0,"Salaries And Wages":2074485.0,"Gross Profit":3486663.0,"Cost Of Revenue":3847047.0,"Total Revenue":7333710.0,"Operating Revenue":7333710.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Rent Expense Supplemental":null,"Total Operating Income As Reported":null,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Otherunder Preferred Stock Dividend":null,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":-16563.0,"Special Income Charges":null,"Gain On Sale Of Ppe":null,"Other Special Charges":3004909.0,"Gain On Sale Of Security":0.0,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Selling General And Administration":null,"Selling And Marketing Expense":null,"General And Administrative Expense":null,"Other Gand A":null,"Rent And Landing Fees":null,"Salaries And Wages":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":1253528.0,"Repayment Of Debt":-816415.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-65000.0,"Interest Paid Supplemental Data":16000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":1462876.0,"Beginning Cash Position":935763.0,"Changes In Cash":527113.0,"Financing Cash Flow":-816415.0,"Cash Flow From Continuing Financing Activities":-816415.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-816415.0,"Net Short Term Debt Issuance":-163141.0,"Short Term Debt Payments":-163141.0,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-653274.0,"Long Term Debt Payments":-653274.0,"Long Term Debt Issuance":null,"Investing Cash Flow":25000.0,"Cash Flow From Continuing Investing Activities":25000.0,"Net Other Investing Changes":90000.0,"Net PPE Purchase And Sale":-65000.0,"Purchase Of PPE":-65000.0,"Operating Cash Flow":1318528.0,"Cash Flow From Continuing Operating Activities":1318528.0,"Change In Working Capital":186229.0,"Change In Payables And Accrued Expense":548797.0,"Change In Accrued Expense":229049.0,"Change In Payable":319748.0,"Change In Account Payable":-919109.0,"Change In Prepaid Assets":394075.0,"Change In Inventory":-354674.0,"Change In Receivables":-401969.0,"Changes In Account Receivables":-401969.0,"Other Non Cash Items":375248.0,"Stock Based Compensation":0.0,"Depreciation Amortization Depletion":2257404.0,"Depreciation And Amortization":2257404.0,"Depreciation":2257404.0,"Operating Gains Losses":4191.0,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-1504544.0},"2025-12-31":{"Free Cash Flow":-662488.0,"Repayment Of Debt":-535472.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-547338.0,"Interest Paid Supplemental Data":393204.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":935763.0,"Beginning Cash Position":1450367.0,"Changes In Cash":-514604.0,"Financing Cash Flow":-535472.0,"Cash Flow From Continuing Financing Activities":-535472.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-535472.0,"Net Short Term Debt Issuance":-2288978.0,"Short Term Debt Payments":-2288978.0,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":1753506.0,"Long Term Debt Payments":1753506.0,"Long Term Debt Issuance":null,"Investing Cash Flow":136018.0,"Cash Flow From Continuing Investing Activities":136018.0,"Net Other Investing Changes":null,"Net PPE Purchase And Sale":586449.0,"Purchase Of PPE":-547338.0,"Operating Cash Flow":-115150.0,"Cash Flow From Continuing Operating Activities":-115150.0,"Change In Working Capital":3958361.0,"Change In Payables And Accrued Expense":2266171.0,"Change In Accrued Expense":2789017.0,"Change In Payable":-522846.0,"Change In Account Payable":996068.0,"Change In Prepaid Assets":404101.0,"Change In Inventory":536367.0,"Change In Receivables":751722.0,"Changes In Account Receivables":751722.0,"Other Non Cash Items":319709.0,"Stock Based Compensation":0.0,"Depreciation Amortization Depletion":2295613.0,"Depreciation And Amortization":2295613.0,"Depreciation":2295613.0,"Operating Gains Losses":46777.0,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-6735610.0},"2025-09-30":{"Free Cash Flow":-3669561.0,"Repayment Of Debt":-654481.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":1334800.0,"Capital Expenditure":-739097.0,"Interest Paid Supplemental Data":18859.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":1450367.0,"Beginning Cash Position":5291925.0,"Changes In Cash":-3841558.0,"Financing Cash Flow":-470428.0,"Cash Flow From Continuing Financing Activities":-470428.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":1334800.0,"Common Stock Issuance":1334800.0,"Net Issuance Payments Of Debt":-470428.0,"Net Short Term Debt Issuance":104476.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-574904.0,"Long Term Debt Payments":-574904.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-440666.0,"Cash Flow From Continuing Investing Activities":-440666.0,"Net Other Investing Changes":298431.0,"Net PPE Purchase And Sale":-739097.0,"Purchase Of PPE":-739097.0,"Operating Cash Flow":-2930464.0,"Cash Flow From Continuing Operating Activities":-2930464.0,"Change In Working Capital":136318.0,"Change In Payables And Accrued Expense":1025739.0,"Change In Accrued Expense":-213490.0,"Change In Payable":1239229.0,"Change In Account Payable":487592.0,"Change In Prepaid Assets":404100.0,"Change In Inventory":-1639078.0,"Change In Receivables":345557.0,"Changes In Account Receivables":345557.0,"Other Non Cash Items":159281.0,"Stock Based Compensation":100000.0,"Depreciation Amortization Depletion":2217021.0,"Depreciation And Amortization":2217021.0,"Depreciation":2217021.0,"Operating Gains Losses":-265404.0,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-5277680.0},"2025-06-30":{"Free Cash Flow":660436.0,"Repayment Of Debt":-458407.0,"Issuance Of Debt":-227806.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-571151.0,"Interest Paid Supplemental Data":360431.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":5291925.0,"Beginning Cash Position":5501755.0,"Changes In Cash":-209830.0,"Financing Cash Flow":-870266.0,"Cash Flow From Continuing Financing Activities":-870266.0,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-870266.0,"Net Short Term Debt Issuance":1888141.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-2758407.0,"Long Term Debt Payments":-2758407.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-571151.0,"Cash Flow From Continuing Investing Activities":-571151.0,"Net Other Investing Changes":0.0,"Net PPE Purchase And Sale":-571151.0,"Purchase Of PPE":-571151.0,"Operating Cash Flow":1231587.0,"Cash Flow From Continuing Operating Activities":1231587.0,"Change In Working Capital":3656517.0,"Change In Payables And Accrued Expense":1220483.0,"Change In Accrued Expense":291904.0,"Change In Payable":928579.0,"Change In Account Payable":618545.0,"Change In Prepaid Assets":-1044448.0,"Change In Inventory":3416817.0,"Change In Receivables":63665.0,"Changes In Account Receivables":63665.0,"Other Non Cash Items":1012232.0,"Stock Based Compensation":-100000.0,"Depreciation Amortization Depletion":2505510.0,"Depreciation And Amortization":2505510.0,"Depreciation":2505510.0,"Operating Gains Losses":-925073.0,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-4917599.0},"2025-03-31":{"Free Cash Flow":-4371914.0,"Repayment Of Debt":-3561207.0,"Issuance Of Debt":227806.0,"Issuance Of Capital Stock":9143806.0,"Capital Expenditure":-210500.0,"Interest Paid Supplemental Data":26500.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":5501755.0,"Beginning Cash Position":2576464.0,"Changes In Cash":2925291.0,"Financing Cash Flow":7145205.0,"Cash Flow From Continuing Financing Activities":7145205.0,"Net Other Financing Charges":1334800.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":9143806.0,"Common Stock Issuance":9143806.0,"Net Issuance Payments Of Debt":-3333401.0,"Net Short Term Debt Issuance":-2072194.0,"Short Term Debt Payments":-2300000.0,"Short Term Debt Issuance":227806.0,"Net Long Term Debt Issuance":-1261207.0,"Long Term Debt Payments":-1261207.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-58500.0,"Cash Flow From Continuing Investing Activities":-58500.0,"Net Other Investing Changes":152000.0,"Net PPE Purchase And Sale":-210500.0,"Purchase Of PPE":-210500.0,"Operating Cash Flow":-4161414.0,"Cash Flow From Continuing Operating Activities":-4161414.0,"Change In Working Capital":-2504476.0,"Change In Payables And Accrued Expense":-448767.0,"Change In Accrued Expense":180501.0,"Change In Payable":-629268.0,"Change In Account Payable":-886108.0,"Change In Prepaid Assets":633136.0,"Change In Inventory":-1665367.0,"Change In Receivables":-1023478.0,"Changes In Account Receivables":-1023478.0,"Other Non Cash Items":749089.0,"Stock Based Compensation":100000.0,"Depreciation Amortization Depletion":2199247.0,"Depreciation And Amortization":2199247.0,"Depreciation":2199247.0,"Operating Gains Losses":-39535.0,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-4665739.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":-134909.0,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":109.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":-134909.0,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":0.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":0.0,"Net Income From Continuing Operations":null}}}